Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $217k initial cash invested.
-18.91%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,083
Rent
-$3,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $7,496 expenses = $3,413 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,083
Total Expenses
$7,496
Mortgage P&I
127%
$5,176
Property Taxes
22%
$891
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0